CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.52 CNY | -0.58% |
|
+1.91% | -28.16% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,730 | 13,010 | 13,274 | 11,866 | 12,111 | 8,700 | - | - |
| Enterprise Value (EV) 1 | 9,730 | 12,118 | 12,237 | 11,312 | 11,980 | 8,749 | 8,572 | 8,931 |
| P/E ratio | 38.1 x | 30.9 x | 25.8 x | 21.5 x | 30 x | 17.7 x | 13.1 x | 11.9 x |
| Yield | 0.82% | 0.98% | 1.16% | 1.55% | 1% | 2.09% | 2.51% | 2.64% |
| Capitalization / Revenue | 2.36 x | 2.6 x | 2.5 x | 2.01 x | 2.24 x | 1.41 x | 1.23 x | 1.14 x |
| EV / Revenue | 2.36 x | 2.42 x | 2.31 x | 1.92 x | 2.22 x | 1.42 x | 1.21 x | 1.17 x |
| EV / EBITDA | 19.3 x | 14 x | 13.3 x | 12.7 x | 17.1 x | 9.36 x | 7.36 x | 7.06 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 2.36 x | 2.9 x | 2.7 x | 2.24 x | 2.19 x | 1.47 x | 1.34 x | 1.23 x |
| Nbr of stocks (in thousands) | 1,009,951 | 1,015,611 | 1,015,611 | 1,021,148 | 1,021,148 | 1,021,148 | - | - |
| Reference price 2 | 9.634 | 12.81 | 13.07 | 11.62 | 11.86 | 8.520 | 8.520 | 8.520 |
| Announcement Date | 4/20/20 | 3/30/21 | 4/14/22 | 4/21/23 | 4/9/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,118 | 4,999 | 5,302 | 5,892 | 5,406 | 6,159 | 7,056 | 7,623 |
| EBITDA 1 | 505.2 | 864.9 | 920.4 | 890 | 699.2 | 934.5 | 1,165 | 1,266 |
| EBIT 1 | 328.9 | 673 | 664.3 | 622.1 | 402.8 | 597.7 | 786.9 | 850.9 |
| Operating Margin | 7.99% | 13.46% | 12.53% | 10.56% | 7.45% | 9.7% | 11.15% | 11.16% |
| Earnings before Tax (EBT) 1 | 344.1 | 536 | 669.2 | 626.5 | 406.4 | 582.5 | 769 | 859.7 |
| Net income 1 | 255.5 | 420.4 | 513.9 | 550.1 | 403.1 | 492.7 | 651.8 | 731.1 |
| Net margin | 6.21% | 8.41% | 9.69% | 9.34% | 7.46% | 8% | 9.24% | 9.59% |
| EPS 2 | 0.2530 | 0.4148 | 0.5060 | 0.5401 | 0.3947 | 0.4814 | 0.6485 | 0.7167 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0792 | 0.1250 | 0.1520 | 0.1800 | 0.1190 | 0.1781 | 0.2135 | 0.2250 |
| Announcement Date | 4/20/20 | 3/30/21 | 4/14/22 | 4/21/23 | 4/9/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 S1 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 2,597 | 1,529 | 1,766 | 3,295 | - | - | 1,651 | 1,247 | 2,898 | - | - | 2,662 | - | - | 3,370 | 3,434 | 3,685 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 314.3 | - | 158.5 | 307.8 | - | - | 136.7 | -18.09 | 118.6 | - | - | - | - | - | - | - | - |
| Operating Margin | 12.1% | - | 8.98% | 9.34% | - | - | 8.28% | -1.45% | 4.09% | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | 149.6 | - | 140.5 | - | 128 | 6.094 | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | 8.47% | - | - | - | 7.75% | 0.49% | - | - | - | - | - | - | - | - | - |
| EPS | - | 0.1400 | 0.1500 | - | 0.1376 | 0.2634 | 0.1300 | 0.001300 | 0.1300 | - | - | 0.1300 | - | - | 0.2100 | 0.2400 | 0.2600 |
| Dividend per Share 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2124 | - | - | - |
| Announcement Date | 8/17/22 | 10/28/22 | 4/21/23 | 4/21/23 | 4/28/23 | 8/30/23 | 10/30/23 | 4/9/24 | 4/9/24 | - | - | - | - | - | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 48.7 | - | 231 |
| Net Cash position 1 | - | 892 | 1,037 | 553 | 131 | - | 128 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.0521 x | - | 0.1827 x |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 6.29% | 9.61% | 10.8% | 10.6% | 7.46% | 8.41% | 10.1% | 9.82% |
| ROA (Net income/ Total Assets) | 4.08% | 6.66% | 7.19% | - | - | 5.64% | 6.5% | 6.66% |
| Assets 1 | 6,267 | 6,312 | 7,144 | - | - | 8,736 | 10,031 | 10,977 |
| Book Value Per Share 2 | 4.080 | 4.410 | 4.840 | 5.190 | 5.410 | 5.790 | 6.360 | 6.920 |
| Cash Flow per Share 2 | 0.0300 | 0.6600 | 0.3800 | -0.2200 | 0.3600 | 0.7800 | 0.7700 | 0.7600 |
| Capex 1 | 424 | 531 | 476 | 426 | 638 | 489 | 463 | 334 |
| Capex / Sales | 10.29% | 10.63% | 8.98% | 7.23% | 11.81% | 7.93% | 6.56% | 4.38% |
| Announcement Date | 4/20/20 | 3/30/21 | 4/14/22 | 4/21/23 | 4/9/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
8.52
CNY
Average target price
11.45
CNY
Spread / Average Target
+34.39%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -28.16% | 1.2B | |
| -19.73% | 72.39B | |
| -11.01% | 6.54B | |
| +15.88% | 3.43B | |
| -2.92% | 3.12B | |
| -0.68% | 1.4B | |
| -17.27% | 1.34B | |
| -2.73% | 1.26B | |
| -14.67% | 1.12B | |
| -5.37% | 990M |
- Stock Market
- Equities
- 600195 Stock
- Financials China Animal Husbandry Industry Co., Ltd.
